Revenue
18.5 million USD
2005-06-30 · USD
Exact inputs and evidence
- Revenue: 18482171 USD Source
26 filing records in this dataset, filed from 2000-04-17 to 2005-08-22. Explore the available filing history and original sources.
18.5 million USD
2005-06-30 · USD
-41.21%
2005-06-30 · %
448 thousand USD
2005-06-30 · USD
375 thousand USD
2005-06-30 · USD
249782 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
67.7 million USD
2004-07-01 – 2005-06-30
-18.9 million USD
2004-07-01 – 2005-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2005-08-22.
Financial data available through: 2004-12-31.
Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.
Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.
Prior period
USD 70.08 million
–
Current period
USD 68.86 million
–
68861113 − 70079811 = -1218698 USD
70079811 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source68861113 USD · 2004-01-01 – 2004-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 2.17 million
–
Current period
−USD 10.28 million
–
-10280691 − -2173243 = -8107448 USD
-2173243 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source-10280691 USD · 2004-01-01 – 2004-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 577,964
–
Current period
USD 1.45 million
–
1448745 − -577964 = 2026709 USD
-577964 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source1448745 USD · 2004-01-01 – 2004-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 505,887
–
Current period
USD 259,087
–
259087 − 505887 = -246800 USD
505887 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source259087 USD · 2004-01-01 – 2004-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.
| Period | Revenue | Operating costs | Operating income | Tax, interest and other | Net income | Free cash flow | Source |
|---|---|---|---|---|---|---|---|
| 1997 1997-01-01 – 1997-12-31 | 5628726 | 6252316 Derived | -623590 | -157362 Derived | -466228 | -1029889 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 37376355 | 43759377 Derived | -6383022 | -777926 Derived | -5605096 | -966927 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 108198535 | 106635843 Derived | 1562692 | 3219394 Derived | -1656702 | 2072347 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 98471929 | 115517283 Derived | -17045354 | 6229950 Derived | -23275304 | -1688453 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 90327342 | 82336426 Derived | 7990916 | 2968648 Derived | 5022268 | 2634976 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 86359078 | 83341815 Derived | 3017263 | 32359312 Derived | -29342049 | 1819414 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 70079811 | 69449453 Derived | 630358 | 2803601 Derived | -2173243 | -1083851 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 68861113 | 76772249 Derived | -7911136 | 2369555 Derived | -10280691 | 1189658 Derived | Source
|
Amounts are exact, in USD.
Sales over time and how quickly they are changing.
Revenue reported for each complete financial period.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Revenue | 5628726 |
|
| 1998 | Revenue | 37376355 |
|
| 1999 | Revenue | 108198535 |
|
| 2000 | Revenue | 98471929 |
|
| 2001 | Revenue | 90327342 |
|
| 2002 | Revenue | 86359078 |
|
| 2003 | Revenue | 70079811 |
|
| 2004 | Revenue | 68861113 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997 | Year over year | No prior comparable period |
|
| 1998 | Year over year | 564% |
|
| 1999 | Year over year | 189.5% |
|
| 2000 | Year over year | -9% |
|
| 2001 | Year over year | -8.3% |
|
| 2002 | Year over year | -4.4% |
|
| 2003 | Year over year | -18.9% |
|
| 2004 | Year over year | -1.7% |
|
How much revenue becomes profit, and how much cash operations generate.
Operating income, net income and free cash flow as a share of revenue.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997 | Operating margin | -11.1% |
|
| 1998 | Operating margin | -17.1% |
|
| 1999 | Operating margin | 1.4% |
|
| 2000 | Operating margin | -17.3% |
|
| 2001 | Operating margin | 8.8% |
|
| 2002 | Operating margin | 3.5% |
|
| 2003 | Operating margin | 0.9% |
|
| 2004 | Operating margin | -11.5% |
|
| 1997 | Net margin | -8.3% |
|
| 1998 | Net margin | -15% |
|
| 1999 | Net margin | -1.5% |
|
| 2000 | Net margin | -23.6% |
|
| 2001 | Net margin | 5.6% |
|
| 2002 | Net margin | -34% |
|
| 2003 | Net margin | -3.1% |
|
| 2004 | Net margin | -14.9% |
|
| 1997 | Free cash flow margin | -18.3% |
|
| 1998 | Free cash flow margin | -2.6% |
|
| 1999 | Free cash flow margin | 1.9% |
|
| 2000 | Free cash flow margin | -1.7% |
|
| 2001 | Free cash flow margin | 2.9% |
|
| 2002 | Free cash flow margin | 2.1% |
|
| 2003 | Free cash flow margin | -1.5% |
|
| 2004 | Free cash flow margin | 1.7% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Operating cash flow | -714070 |
|
| 1998 | Operating cash flow | -106030 |
|
| 1999 | Operating cash flow | 2945660 |
|
| 2000 | Operating cash flow | -810048 |
|
| 2001 | Operating cash flow | 3145033 |
|
| 2002 | Operating cash flow | 2298271 |
|
| 2003 | Operating cash flow | -577964 |
|
| 2004 | Operating cash flow | 1448745 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Free cash flow | -1029889 |
|
| 1998 | Free cash flow | -966927 |
|
| 1999 | Free cash flow | 2072347 |
|
| 2000 | Free cash flow | -1688453 |
|
| 2001 | Free cash flow | 2634976 |
|
| 2002 | Free cash flow | 1819414 |
|
| 2003 | Free cash flow | -1083851 |
|
| 2004 | Free cash flow | 1189658 |
|
Liabilities and short-term ability to meet obligations at each period end.
Total liabilities as a share of total assets.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997-12-31 | Liabilities / assets | Not reported | No source recorded |
| 1998-12-31 | Liabilities / assets | Not reported |
|
| 1999-12-31 | Liabilities / assets | Not reported |
|
| 2000-12-31 | Liabilities / assets | Not reported |
|
| 2001-12-31 | Liabilities / assets | Not reported |
|
| 2002 | Liabilities / assets | 60.7% |
|
| 2003 | Liabilities / assets | 82.7% |
|
| 2004 | Liabilities / assets | 112% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1998 | Current assets / current liabilities | 1.1× |
|
| 1999 | Current assets / current liabilities | 1.43× |
|
| 2000 | Current assets / current liabilities | 0.85× |
|
| 2001 | Current assets / current liabilities | 1.25× |
|
| 2002 | Current assets / current liabilities | 1.22× |
|
| 2003 | Current assets / current liabilities | 0.91× |
|
| 2004 | Current assets / current liabilities | 1.08× |
|
Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.
| Period | Net income | Operating cash flow | Capital expenditure | Free cash flow |
|---|---|---|---|---|
| 1997 1997-01-01 – 1997-12-31 | −USD 466,228 Exact valueExact value: -466228 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 714,070 Exact valueExact value: -714070 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 315,819 Exact valueExact value: 315819 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.03 million Calculation and evidence-714070 − 315819 USD Exact free cash flow: -1029889 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1998-01-01 – 1998-12-31 | −USD 5.61 million Exact valueExact value: -5605096 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 106,030 Exact valueExact value: -106030 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 860,897 Exact valueExact value: 860897 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 966,927 Calculation and evidence-106030 − 860897 USD Exact free cash flow: -966927 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1999-01-01 – 1999-12-31 | −USD 1.66 million Exact valueExact value: -1656702 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.95 million Exact valueExact value: 2945660 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 873,313 Exact valueExact value: 873313 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.07 million Calculation and evidence2945660 − 873313 USD Exact free cash flow: 2072347 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 2000-01-01 – 2000-12-31 | −USD 23.28 million Exact valueExact value: -23275304 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 810,048 Exact valueExact value: -810048 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 878,405 Exact valueExact value: 878405 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.69 million Calculation and evidence-810048 − 878405 USD Exact free cash flow: -1688453 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2001-01-01 – 2001-12-31 | USD 5.02 million Exact valueExact value: 5022268 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.15 million Exact valueExact value: 3145033 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 510,057 Exact valueExact value: 510057 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.63 million Calculation and evidence3145033 − 510057 USD Exact free cash flow: 2634976 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2002-01-01 – 2002-12-31 | −USD 29.34 million Exact valueExact value: -29342049 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.3 million Exact valueExact value: 2298271 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 478,857 Exact valueExact value: 478857 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.82 million Calculation and evidence2298271 − 478857 USD Exact free cash flow: 1819414 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2003-01-01 – 2003-12-31 | −USD 2.17 million Exact valueExact value: -2173243 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 577,964 Exact valueExact value: -577964 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 505,887 Exact valueExact value: 505887 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.08 million Calculation and evidence-577964 − 505887 USD Exact free cash flow: -1083851 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2004-01-01 – 2004-12-31 | −USD 10.28 million Exact valueExact value: -10280691 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.45 million Exact valueExact value: 1448745 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 259,087 Exact valueExact value: 259087 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.19 million Calculation and evidence1448745 − 259087 USD Exact free cash flow: 1189658 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.
Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.
26 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001083753, 1083753, edgar:1083753